Samvardhana Motherson International Limited
MOTHERSON · Auto Components · NSE
₹123
Current Market Price
Fair Value (DCF)
₹77
Margin of Safety
-38.0%
Updated just now
YieldIQ Score
32/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
43%
ROE
10.2%
Debt/Equity
0.00
WACC
12.7%
Market Cap
₹1.30 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.5%
Return on capital employed
EV / EBITDA
12.9×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
4.3×
EBIT covers interest
Current Ratio
1.03×
Short-term liquidity
Asset Turnover
1.19×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.6%
3-year revenue growth
Revenue CAGR (5Y)
15.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹123.44
Bear case
₹52.2
MoS -136.5%
Base case
₹76.54
MoS -61.3%
Bull case
₹110.15
MoS -12.1%
Ratio Trends
MOTHERSON · last 7 annual periods
ROE
10.2%
ROCE
20.9%
Operating Margin
—
Debt / Equity
0.46×
PE
31.5×
EV / EBITDA
8.1×
Historical Financials
MOTHERSON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹57.4K Cr | ₹63.5K Cr | ₹77.9K Cr | ₹97.8K Cr | ₹112.5K Cr | +18.3% |
| EBITDA | — | ₹4963 Cr | ₹5977 Cr | ₹9008 Cr | ₹11.3K Cr | +23.0% |
| EBIT | ₹1600 Cr | ₹1951 Cr | ₹1256 Cr | ₹500 Cr | — | -25.2% |
| PAT | ₹1569 Cr | ₹1182 Cr | ₹1496 Cr | ₹2716 Cr | ₹3803 Cr | +24.8% |
| EPS (diluted) | ₹2.26 | ₹1.46 | ₹0.97 | ₹0.58 | — | -28.8% |
| CFO | ₹5051 Cr | ₹2463 Cr | ₹4643 Cr | ₹7569 Cr | ₹6286 Cr | +5.6% |
| CapEx | — | — | — | — | ₹-4561 Cr | — |
| FCF | — | — | — | — | ₹1725 Cr | +0.0% |
| Total Assets | — | ₹56.3K Cr | ₹61.9K Cr | ₹38.4K Cr | ₹92.8K Cr | +13.3% |
| Total Debt | — | — | ₹5547 Cr | ₹759 Cr | ₹17.2K Cr | +32.7% |
| Shareholders' Equity | — | — | ₹22.5K Cr | ₹31.9K Cr | ₹37.1K Cr | +13.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MOTHERSON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BOSCHLTD Bosch Limited | -46.0% | 48 | Overvalued | 14.6% | — |
| BHARATFORG BHARATFORG | — | — | Pending | 10.2% | — |
| SCHAEFFLER SCHAEFFLER | — | — | Pending | 19.0% | — |
| UNOMINDA UNOMINDA | — | — | Pending | 15.4% | — |
| MRF MRF | — | — | Pending | 10.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.84/sh
Last payout
2026-03-27
₹0.35
Peak payout
₹0.67
Trailing yield
0.47%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Samvardhana Motherson International Limited (MOTHERSON.NS) trades at 123.44 vs a model fair value of 76.54, a gap of -38.0%. Piotroski F-...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MOTHERSON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MOTHERSON →
Compare
Head-to-head with peers
Compare MOTHERSON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MOTHERSONNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.